[DELLOYD] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 632.78%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 99,106 69,424 73,338 48,705 48,937 84,829 76,037 4.32%
PBT 13,479 15,282 9,428 2,102 4,231 15,285 10,424 4.19%
Tax -2,845 -2,679 -3,181 -1,233 -985 -4,421 -3,487 -3.20%
NP 10,634 12,603 6,247 869 3,246 10,864 6,937 7.06%
-
NP to SH 10,738 9,849 6,433 1,766 3,246 10,670 6,917 7.28%
-
Tax Rate 21.11% 17.53% 33.74% 58.66% 23.28% 28.92% 33.45% -
Total Cost 88,472 56,821 67,091 47,836 45,691 73,965 69,100 4.03%
-
Net Worth 333,310 293,973 277,588 257,356 259,679 242,540 217,872 7.03%
Dividend
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 333,310 293,973 277,588 257,356 259,679 242,540 217,872 7.03%
NOSH 90,083 88,016 88,123 88,743 88,931 88,842 88,565 0.27%
Ratio Analysis
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.73% 18.15% 8.52% 1.78% 6.63% 12.81% 9.12% -
ROE 3.22% 3.35% 2.32% 0.69% 1.25% 4.40% 3.17% -
Per Share
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 110.02 78.88 83.22 54.88 55.03 95.48 85.85 4.04%
EPS 11.92 11.19 7.30 1.99 3.65 12.01 7.81 6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.34 3.15 2.90 2.92 2.73 2.46 6.74%
Adjusted Per Share Value based on latest NOSH - 88,743
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 102.27 71.64 75.68 50.26 50.50 87.53 78.46 4.32%
EPS 11.08 10.16 6.64 1.82 3.35 11.01 7.14 7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4394 3.0335 2.8644 2.6556 2.6796 2.5027 2.2482 7.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.08 1.74 1.94 1.91 2.20 2.30 3.26 -
P/RPS 0.00 2.21 2.33 3.48 4.00 2.41 3.80 -
P/EPS 0.00 15.55 26.58 95.98 60.27 19.15 41.74 -
EY 0.00 6.43 3.76 1.04 1.66 5.22 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.52 0.62 0.66 0.75 0.84 1.33 -4.00%
Price Multiplier on Announcement Date
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/11/10 27/08/09 27/08/08 27/08/07 23/08/06 23/08/05 24/08/04 -
Price 3.13 1.83 1.99 1.76 2.20 2.35 2.82 -
P/RPS 0.00 2.32 2.39 3.21 4.00 2.46 3.28 -
P/EPS 0.00 16.35 27.26 88.44 60.27 19.57 36.11 -
EY 0.00 6.11 3.67 1.13 1.66 5.11 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.55 0.63 0.61 0.75 0.86 1.15 -1.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment